Exhibit 99.2
![]() | JARDEN CORPORATION Reconciliation of GAAP to NON-GAAP For the three and six months ended June 30, 2011 and 2010 |
Three months ended | Six months ended | |||||||||||||||
(in millions) | June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | ||||||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||||||
Net income (loss) | $ | 73.9 | $ | 38.4 | $ | 92.9 | $ | (20.6 | ) | |||||||
Income tax provision | 45.0 | 37.1 | 56.8 | 27.2 | ||||||||||||
Interest expense, net | 46.0 | 43.9 | 91.1 | 84.1 | ||||||||||||
Loss on early extinguishment of debt | — | — | 12.8 | — | ||||||||||||
Depreciation and amortization | 41.3 | 35.6 | 81.4 | 66.5 | ||||||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | 206.2 | 155.0 | 335.0 | 157.2 | ||||||||||||
Other adjustments: | ||||||||||||||||
Fair market value adjustment to inventory | — | 25.3 | 5.3 | 25.3 | ||||||||||||
Transaction costs | — | (6.6 | ) | — | 14.5 | |||||||||||
Impairment of goodwill and other intangible assets | — | 18.3 | — | 18.3 | ||||||||||||
Venezuela hyperinflationary and devaluation charges | — | — | — | 78.1 | ||||||||||||
As Adjusted EBITDA (Segment earnings) | $ | 206.2 | $ | 192.0 | $ | 340.3 | $ | 293.4 | ||||||||
Organic net sales growth is a non-GAAP measure of net sales growth excluding the impacts of foreign exchange and acquisitions from year over year comparisons. The Company believes this measure provides investors with a more complete understanding of the underlying sales trends by providing net sales on a consistent basis. Organic net sales growth is also one of the measures used by management to analyze operating performance. The following table provides a reconciliation of organic net sales growth for the three and six months ended June 30, 2011:
Three months ended June 30, 2011 | ||||||||||||||||||||||||
Outdoor Solutions | Consumer Solutions | Branded Consumables | Process Solutions | Elimination | Consolidated | |||||||||||||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||||||||||||||
Net sales growth | 11.1 | % | 2.1 | % | 12.8 | % | (7.7 | )% | 2.1 | % | 8.2 | % | ||||||||||||
Foreign exchange impacts | (4.2 | %) | (1.4 | %) | (5.0 | %) | (0.6 | %) | — | % | (3.5 | %) | ||||||||||||
Less: Acquisitions | (4.1 | %) | — | % | (10.2 | %) | — | % | — | % | (4.4 | %) | ||||||||||||
Organic net sales growth | 2.8 | % | 0.7 | % | (2.4 | %) | (8.3 | %) | 2.1 | % | 0.3 | % | ||||||||||||
Six months ended June 30, 2011 | ||||||||||||||||||||||||
Outdoor Solutions | Consumer Solutions | Branded Consumables | Process Solutions | Elimination | Consolidated | |||||||||||||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||||||||||||||
Net sales growth | 10.7 | % | 2.4 | % | 48.1 | % | (0.2 | %) | 10.9 | % | 15.4 | % | ||||||||||||
Foreign exchange impacts | (2.8 | %) | (1.1 | %) | (3.6 | %) | (0.4 | %) | — | % | (2.4 | %) | ||||||||||||
Less: Acquisitions | (3.7 | %) | — | % | (47.5 | %) | — | % | — | % | (11.4 | %) | ||||||||||||
Organic net sales growth | 4.2 | % | 1.3 | % | (3.0 | %) | (0.6 | %) | 10.9 | % | 1.6 | % | ||||||||||||